EXP. AS
Not financial advice. The index, rank, signals and advice are rule-based indications from the latest filed annual accounts. They are not a credit rating, an assessment of management or a recommendation to buy, sell or do business with the company. Read more
Score · fiscal year 2025
54of 100
How to read this: the company is ahead of 58 % of companies in the Morning class Micro in the same sector in 2025. What does this mean?
Rank in the Morning class Micro: 2,215 of 5,280 · What are Morning company classes?
Place in the whole sector: 2,751 of 6,602 · Revisjon, regnskap og rådgivning
Profile
Elephant · Steward
Lower profitability, high resilience
Position against comparable companies in 2025, not a verdict on the company. Based on profitability 50 and resilience 54 out of 100 among companies in the Morning class Micro in the same sector in 2025. Methodology
Against the sector
EXP. AS is 3 points above the median for companies in the Morning class Micro in the same sector in 2025.
Median score 51 among 5,278 companies.
Against companies in the Morning class Micro in the same sector in 2025: operating margin 17.3% (median 11.4%) and equity ratio 56.2% (median 44.0%).
The numbers behind the score
| Measure | Company | Median |
|---|---|---|
| Operating revenue | 1 MNOK | 3 MNOK |
| Operating margin | 17.3% | 11.4% |
| Profit margin | −0.3% | 12.3% |
| Return on assets | 12.3% | 18.5% |
| Equity ratio | 56.2% | 44.0% |
| Debt-to-equity | 0.78 | 1.09 |
| Current ratio | 2.28 | 1.68 |
| Revenue growth | 145.1% | 6.5% |
The median and “ahead of” refer to companies in the Morning class Micro in the same sector in 2025. The bar shows the share of companies the figure is ahead of.
With an index of 54, EXP. AS does better than 58% of companies in the Morning class Micro in the same sector (5,280 companies) in 2025.
Score over time
Score over time needs at least two fiscal years with a score. It will appear when next year's figures are fetched or history is imported.
Working capital and debt
| Measure | Company | Median | |
|---|---|---|---|
| Working capital | |||
| Receivable days All current receivables, including those on group companies, in days of revenue. |
445 days | 52 days | |
| Inventory and other current assets, days Current assets other than receivables and bank deposits, that is inventory and short-term investments, in days of revenue. |
– | 0 days | |
| Net working capital to revenue Current assets less bank deposits less current liabilities, divided by revenue. Negative: short-term debt funds the operations. |
40.3% | −7.1% | |
| Cash share of current assets How much of the short-term buffer is bank deposits and cash. |
34.4% | 54.7% | |
| Debt and interest burden | |||
| Interest coverage (times) Operating result divided by all financial costs. Below 1: operations do not cover the cost of the debt. |
0.7 | 28.2 | |
| Financial costs as a share of debt All financial costs (interest, currency losses and other) divided by all debt, interest-free debt included. Not an interest rate. |
28.3% | 0.4% | |
| Long-term share of debt Long-term debt as a share of all debt. A low share means more falls due within a year. |
– | 1.6% | |
Net working capital (current assets less bank deposits less current liabilities): 0.6 MNOK.
Of the financial costs of 0.3 MNOK, 0.0 MNOK is reported as interest costs in the accounts.
The median and the bar refer to companies in the Morning class Micro in the same sector in 2025. The bar shows the share of the group with a lower figure: higher is not always better, long receivable days tie up capital, for example. These figures do not count in the score.
EXP. AS has a score of 54 for 2025, rank 2,751 of 6,602 in the sector.
Strongest: Liquidity: percentile 65 against peers, current ratio 2.28 against a median of 1.68. Growth: percentile 63 against peers, revenue growth 145.1% against a median of 6.5%.
Weakest: Consistency: percentile 35 against peers.
Worth a closer look
- The operating result does not cover the financial costs. How will the debt be serviced, and what do the lenders say? Based on: interest coverage (times) 0.7 (median 28.2); financial costs as a share of debt 28.3% (median 0.4%).
- The company made a loss before tax. Are these one-off items or a pattern? Based on: profit margin −0.3% (median 12.3%).
- Receivables equal far more days of revenue than at comparable companies. Do customers pay late, or are these loans to companies in the same group? Based on: receivable days 445 days (median 52 days).
- What lies behind weak consistency, and will it last?
Written by fixed rules from the figures. Describes the figures, does not explain causes. Not investment or financial advice. How the summary is made
The industry or the company: what drove the result?
In 2025 the operating margin of EXP. AS fell by 3.6 percentage points. Comparable companies fell by a median 0.4 points. So the company did 3.2 points weaker than the industry, for reasons of its own.
Over 2 year-to-year changes EXP. AS moved the same way as comparable companies 2 times. About 4% of the changes in operating margin were common to the industry; the rest was the company's own.
| Year | The company | Comparable (median) | Change, company | Change, industry | The company's own |
|---|---|---|---|---|---|
| 2024 | 20.9% | 11.8% | −35.5 percentage points | −1.0 percentage points | −34.5 percentage points |
| 2025 | 17.3% | 11.4% | −3.6 percentage points | −0.4 percentage points | −3.2 percentage points |
Comparable companies are those in the same industry and Morning company class. Their change shows what hit the whole industry, the sector drivers below included. The rest is the company's own: contracts, costs, one-off items or operations. The share is approximate, and we claim no cause.
The company and its sector's drivers
Prices, rate and currency that shape the sector's year, year by year beside the operating margin of EXP. AS. The figures stand side by side; we claim no cause.
Turnover index: legal and accounting activities (indeks (2021 = 100))
Turnover index: legal and accounting activities rose 4.8% in 2025; the operating margin of EXP. AS fell 3.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: legal and accounting activities, annual average | 100.4 | 107.7 | 127.0 | 135.2 | 141.7 | 149.6 (so far) |
| Change from the year before | +8.7% | +7.3% | +17.9% | +6.4% | +4.8% | +5.5% |
| The company's operating margin | – | – | 56.3% | 20.9% | 17.3% | – |
Source: SSB (13863, CC BY 4.0). Source
Turnover index: management consultancy (indeks (2021 = 100))
Turnover index: management consultancy rose 6.5% in 2025; the operating margin of EXP. AS fell 3.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Turnover index: management consultancy, annual average | 99.4 | 104.0 | 114.9 | 116.0 | 123.6 | 128.7 (so far) |
| Change from the year before | +17.3% | +4.6% | +10.5% | +1.0% | +6.5% | +4.1% |
| The company's operating margin | – | – | 56.3% | 20.9% | 17.3% | – |
Source: SSB (13863, CC BY 4.0). Source
Service prices: legal and accounting (indeks (2021 = 100))
Service prices: legal and accounting rose 4.9% in 2025; the operating margin of EXP. AS fell 3.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Service prices: legal and accounting, annual average | 100.0 | 104.8 | 111.8 | 117.4 | 123.2 | 127.0 (so far) |
| Change from the year before | +3.4% | +4.8% | +6.7% | +5.0% | +4.9% | +3.1% |
| The company's operating margin | – | – | 56.3% | 20.9% | 17.3% | – |
Source: SSB (14335, CC BY 4.0). Source
Consumer price index (indeks (2025 = 100))
Consumer price index rose 3.0% in 2025; the operating margin of EXP. AS fell 3.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Consumer price index, annual average | 84.3 | 89.2 | 94.1 | 97.0 | 100.0 | 103.0 (so far) |
| Change from the year before | +3.5% | +5.8% | +5.5% | +3.2% | +3.0% | +3.0% |
| The company's operating margin | – | – | 56.3% | 20.9% | 17.3% | – |
Source: SSB (14710, CC BY 4.0). Source
Policy rate (prosent)
Policy rate fell 0.20 percentage points in 2025; the operating margin of EXP. AS fell 3.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Policy rate, annual average | 0.08 | 1.32 | 3.54 | 4.50 | 4.30 | 4.17 (so far) |
| Change from the year before | −0.28 percentage points | +1.24 percentage points | +2.22 percentage points | +0.96 percentage points | −0.20 percentage points | −0.12 percentage points |
| The company's operating margin | – | – | 56.3% | 20.9% | 17.3% | – |
Source: Norges Bank (IR, NLOD 2.0). Source
Wage index: legal and accounting (indeks)
Wage index: legal and accounting rose 5.4% in 2025; the operating margin of EXP. AS fell 3.6 percentage points.
| Measure | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|---|
| Wage index: legal and accounting, annual average | 86.2 | 89.8 | 93.9 | 99.1 | 104.4 | 108.4 (so far) |
| Change from the year before | +5.1% | +4.3% | +4.5% | +5.6% | +5.4% | +3.8% |
| The company's operating margin | – | – | 56.3% | 20.9% | 17.3% | – |
Source: SSB (12314, CC BY 4.0). Source
We show the drivers and the margin side by side and claim no cause. Sensitivity per company is not computed until we have at least 10 years of accounts per company: with three years such figures are false precision.
What the numbers say
EXP. AS had an operating margin of 17.3% and an equity ratio of 56.2% in 2025, and ranks 2,751 of 6,602 in Revisjon, regnskap og rådgivning.
From 2024 to 2025: revenue grew by 145% and went from a profit to a loss before tax.
This text is generated automatically from the 2025 accounts.
Three simple methods
The methods give between 3 MNOK and 4 MNOK.
| Method | Multiple | Estimate |
|---|---|---|
| P/E | 22.4 | 3 MNOK |
| EV/EBIT | 17.4 | 4 MNOK |
| P/B | 4.1 | 4 MNOK |
| EV/EBIT: from enterprise value to equity | NOK |
|---|---|
| Enterprise value (EV) at the listed multiple | 5 MNOK |
| Enterprise value after the size adjustment | 3 MNOK |
| Less net debt (rough figure) | −1 MNOK |
| Equity value | 4 MNOK |
Net debt is a rough figure: long-term liabilities minus cash. The accounts do not split interest-bearing debt from other liabilities, and short-term borrowings are not included. The size adjustment applies to the enterprise value, not to the debt.
The listed basis is the value at listed multiples. The estimate is lowered for size: a small-company premium of 4% on the cost of equity gives a value 38% lower. No separate marketability discount is applied, because the premium already allows for the company being small and unlisted.
The NACE code has no listed industry of its own in the table, so the multiples are the sector median: Business & Consumer Services.
Not financial advice. The value range is a rough model estimate from listed-company multiples, not a valuation, a price target or a price offer. The actual value may differ greatly. Read more
A mechanical estimate from public accounts, not advice. A mechanical estimate from public accounts with listed multiples and fixed adjustments. Not a valuation and not advice to buy or sell. See the calculation
Worth a closer look
- critical
The operating result does not cover the financial costs. How will the debt be serviced, and what do the lenders say?
Based on: Interest coverage (times) 0.7 (median 28.2); Financial costs as a share of debt 28.3% (median 0.4%).
- watch
The company made a loss before tax. Are these one-off items or a pattern?
Based on: Profit margin −0.3% (median 12.3%).
- watch
Receivables equal far more days of revenue than at comparable companies. Do customers pay late, or are these loans to companies in the same group?
Based on: Receivable days 445 days (median 52 days).
Indications based on the latest annual accounts from open data. Not investment or financial advice.
Financial costs were 28.3% of the debt in 2025. The policy rate averaged 4.30 % the same year. This is a plain description of what the debt cost, not a model of interest sensitivity.
See interest rates, prices and exchange rates for the sector
Data quality
No anomalies found in the figures.
Scenario analysis: the sector's weakest year
We have no accounts for 2026, the sector's weakest year, for this company.
The sector's weakest year was 2026, with a median operating margin of 6.4%. Based on the 9 fiscal years we have. The analysis grows as more years are fetched or imported. Methodology
What the score is made of
| Profitability | 50 | weight 40% |
|---|---|---|
| Solidity | 60 | weight 20% |
| Liquidity | 65 | weight 5% |
| Growth | 63 | weight 25% |
| Consistency | 35 | weight 10% |
Three goals: profitability 40%, growth 25%, resilience 35%. Why these weights?
Index version 3. Data completeness 100%: the share of the weights that had data.
Questions and answers
How profitable is EXP. AS?
The operating margin was 17.3% in 2025, against a median of 11.4% among companies in the Morning class Micro in the same sector. Return on assets was 12.3%. The company made a loss before tax.
How solid is EXP. AS?
The equity ratio was 56.2% in 2025 (median 44.0%). Debt-to-equity was 0.78 (median 1.09).
What is the liquidity of EXP. AS like?
The current ratio was 2.28 in 2025 (median 1.68).
How does EXP. AS compare in Revisjon, regnskap og rådgivning?
EXP. AS ranks 2,751 of 6,602 in Revisjon, regnskap og rådgivning for 2025. Among companies in the Morning class Micro it is number 2,215 of 5,280. Revenue changed by 145.1% from the year before.
Competitors
The 8 closest competitors in the same line of business, placed in the same matrix as the sector page: profitability up, resilience to the right. These are the companies the competitor analysis and the strategy report compare with.
Each bubble is a company: this company and its closest competitors in the same line of business and size, the same ones the competitor analysis uses. Placement is 0–100 against the whole sector and Morning company class: further right is more robust, higher up is more profitable. Bubble size is revenue. The light bubble and arrow show where the company stood the year before. Pick a profile to see fewer at a time.
| Company | Profile | Operating revenue | Operating margin | Score |
|---|---|---|---|---|
| Relocate AS |  Beaver |
1 MNOK | 5.0% | 31 |
| Smart Energy Network AS · same municipality | Beaver |
1 MNOK | 3.7% | 29 |
| At Your Service AS · same municipality |  Cheetah |
1 MNOK | 14.2% | 52 |
| Earthwise AS | Beaver |
1 MNOK | −11.3% | 17 |
| EXP. AS (this company) |  Elephant |
1 MNOK | 17.3% | 54 |
| Insi AS |  Lion |
1 MNOK | 57.4% | 63 |
| Mgm 4Hire AS · same municipality | Beaver |
1 MNOK | 0.9% | 32 |
| Ruud Hofstad Coaching AS · same municipality | Lion |
1 MNOK | 39.7% | 81 |
| Demring Consult AS | Cheetah |
1 MNOK | 56.3% | 74 |
The selection is the closest in revenue within the same industry code. When you order, you can swap competitors. Order competitor analysis
From the Central Coordinating Register
- Org. no.
- 921403879
- Legal form
- AS
- Sector
- Revisjon, regnskap og rådgivning (70.200)
- Morning company class
- Micro
- Employees
- 0–4 (not registered)
- Founded
- 8 August 2018 8 years in operation
- Share capital
- 0.03 MNOK
- Business address
- Kirkegata 10, 0153 OSLO
- Municipality
- Oslo rank 63–220 of 357 in Norway
- Audit
- Audit opted out from 12 October 2022
- Latest accounts filed
- 2025
Source: Central Coordinating Register, Brønnøysund Register Centre. The employee count is reported by the company and may be older than the accounts. See the company at the Brønnøysund Register Centre
Ownership and roles
Loading roles …
Source: Central Coordinating Register, fetched 3 November 2026. Only names are shown.
Shareholders (2025)
- Number of shareholders
- 1 (one owner)
- Largest owner
- 100.0%
- Split
- companies 0% · private persons 100% · foreign 0%
- Owned from the same municipality
- 100%
- Group chain
- Ultimate owner: private person
The company is new in the shareholder register in 2025.
Holds shares in: Team Tomorrow AS (0%)
Source: the Norwegian Tax Administration's shareholder register as of 2025. Figures may be older than today's ownership. Private persons are not shown by name.
Error in the data?
Do you see an error in the figures or in how the company is mapped (sector, holding, group)? Let us know. Corrections require documentation.
Is this your company? Suggest changes or add information
Figures last fetched 8 November 2026.
Year by year · 2023–2025
| Key figure | 2023 | 2024 | 2025 | Trend |
|---|---|---|---|---|
| Index | – | – | 54 | |
| Rank | – | – | 2,751 | |
| Operating margin | 56.3% | 20.9% | 17.3% | |
| Return on assets | 31.7% | 7.0% | 12.3% | |
| Equity ratio | 60.3% | 63.7% | 56.2% | |
| Current ratio | 2.18 | 2.39 | 2.28 | |
| Revenue growth | – | −40.4% | 145.1% |
Accounts
From the Brønnøysund Register Centre, in the company's reporting currency (NOK).
| Key figure | 2023 | 2024 | 2025 |
|---|---|---|---|
| Operating revenue | 1.0 MNOK | 0.6 MNOK | 1.4 MNOK |
| Operating profit | 0.6 MNOK | 0.1 MNOK | 0.2 MNOK |
| Profit before tax | 0.8 MNOK | 0.1 MNOK | 0.0 MNOK |
| Tax expense | 0.1 MNOK | 0.0 MNOK | 0.1 MNOK |
| Net profit | 0.6 MNOK | 0.1 MNOK | −0.1 MNOK |
| Financial expenses | 0.0 MNOK | 0.0 MNOK | 0.3 MNOK |
| Total assets | 2.5 MNOK | 2.5 MNOK | 2.7 MNOK |
| Current assets | 2.1 MNOK | 2.2 MNOK | 2.7 MNOK |
| Equity | 1.5 MNOK | 1.6 MNOK | 1.5 MNOK |
| Retained earnings | 1.2 MNOK | 1.3 MNOK | 1.2 MNOK |
| Total liabilities | 1.0 MNOK | 0.9 MNOK | 1.2 MNOK |
| Current liabilities | 1.0 MNOK | 0.9 MNOK | 1.2 MNOK |
Source: Brønnøysund Register Centre (Register of Company Accounts), fetched 8 November 2026, accounts id 6661174.
Further
Similar companies
- Advokatdirekte AS index 54, rank 2,749 · compare
- Drivhuset Østfold AS index 54, rank 2,750 · compare
- Advokatfirmaet Tindved AS index 54, rank 2,752 · compare
- Korslund AS index 54, rank 2,753 · compare
- Snøhetta Regnskap Otta Vågå AS index 54, rank 2,754 · compare